Income Breakdown
| TV Revenue | $716K |
| TV Placement Bonus | $143K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $45K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.0M |
| Staff Wages | $10K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2028 |
$1.0M |
$3.0M |
$-2.0M |
$70.3M |
| Jun 2028 |
$1.1M |
$3.0M |
$-2.0M |
$72.3M |
| May 2028 |
$3.3M |
$3.9M |
$-684K |
$74.2M |
| Apr 2028 |
$1.1M |
$3.3M |
$-2.3M |
$74.9M |
| Mar 2028 |
$3.0M |
$2.6M |
$412K |
$77.2M |
| Feb 2028 |
$10.2M |
$2.7M |
$7.5M |
$76.8M |
| Jan 2028 |
$13.8M |
$2.7M |
$11.0M |
$69.3M |
| Dec 2027 |
$8.5M |
$2.7M |
$5.9M |
$58.3M |
| Nov 2027 |
$11.0M |
$2.7M |
$8.3M |
$52.4M |
| Oct 2027 |
$7.1M |
$2.2M |
$4.9M |
$44.1M |
| Sep 2027 |
$18.6M |
$2.8M |
$15.8M |
$39.1M |
| Aug 2027 |
$477K |
$1.9M |
$-1.4M |
$24.3M |